cbkm20171231_10q.htm
 


 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

[X]

Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934

 

For the quarterly period ended December 31, 2017

 

Commission File No. 033-79130

 

CONSUMERS BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

OHIO 

34-1771400

(State or other jurisdiction

(I.R.S. Employer Identification No.)

of incorporation or organization)

 

 

614 East Lincoln Way, P.O. Box 256, Minerva, Ohio  

44657

(Address of principal executive offices)  

(Zip Code)

 

(330) 868-7701

(Registrant’s telephone number)

 

Not applicable

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     Yes      No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer    

Accelerated filer   

Non-accelerated filer   (Do not check if smaller reporting company)  

Smaller reporting company 

Emerging growth company

 

         

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Securities Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  No

 

There were 2,729,644 shares of Registrant’s common stock, no par value, outstanding as of February 9, 2018.

 



 

 

 

 

CONSUMERS BANCORP, INC.

FORM 10-Q

QUARTER ENDED December 31, 2017

 

Table of Contents

 

 

Page

Number (s)

Part I – Financial Information

 

 

Item 1 – Financial Statements (Unaudited)

 

Consolidated Balance Sheets at December 31, 2017 and June 30, 2017

1

 

 

Consolidated Statements of Income for the three and six months ended December 31, 2017 and 2016

2

 

 

Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended December 31, 2017 and 2016

3

 

 

Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three and six months ended December 31, 2017 and 2016

4

 

 

Condensed Consolidated Statements of Cash Flows for the six months ended December 31, 2017 and 2016

5

 

 

Notes to the Consolidated Financial Statements

6-26

 

 

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

27-35

 

 

Item 3 – Not Applicable for Smaller Reporting Companies

 

 

 

Item 4 – Controls and Procedures

36

Part II – Other Information

Item 1 – Legal Proceedings

37

 

 

Item 1A – Not Applicable for Smaller Reporting Companies

37

 

 

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds

37

 

 

Item 3 – Defaults Upon Senior Securities

37

 

 

Item 4 – Mine Safety Disclosure

37

 

 

Item 5 – Other Information

37

 

 

Item 6 – Exhibits

37

 

 

Signatures

38

 

 

 

 

PART I – FINANCIAL INFORMATION

Item 1 – Financial Statements

 

 

CONSUMERS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

(Dollars in thousands, except per share data)

 

December 31,

2017

   

June 30,

2017

 

ASSETS

               

Cash on hand and noninterest-bearing deposits in financial institutions

  $ 8,910     $ 9,439  

Federal funds sold and interest-bearing deposits in financial institutions

    231       473  

Total cash and cash equivalents

    9,141       9,912  

Certificates of deposit in other financial institutions

    3,921       3,921  

Securities, available-for-sale

    135,738       142,086  

Securities, held-to-maturity (fair value of $4,083 at December 31, 2017 and $4,329 at June 30, 2017)

    4,061       4,259  

Federal bank and other restricted stocks, at cost

    1,425       1,425  

Loans held for sale

    814       1,252  

Total loans

    293,594       272,867  

Less allowance for loan losses

    (3,225

)

    (3,086

)

Net loans

    290,369       269,781  

Cash surrender value of life insurance

    9,201       9,065  

Premises and equipment, net

    13,137       13,398  

Other real estate owned

    57       71  

Accrued interest receivable and other assets

    2,418       2,713  

Total assets

  $ 470,282     $ 457,883  
                 

LIABILITIES

               

Deposits

               

Non-interest bearing demand

  $ 108,503     $ 102,683  

Interest bearing demand

    55,056       54,123  

Savings

    152,659       151,154  

Time

    66,771       66,511  

Total deposits

    382,989       374,471  
                 

Short-term borrowings

    22,507       23,986  

Federal Home Loan Bank advances

    17,188       12,320  

Accrued interest and other liabilities

    3,427       3,571  

Total liabilities

    426,111       414,348  

Commitments and contingent liabilities

               
                 

SHAREHOLDERS’ EQUITY

               

Preferred stock (no par value, 350,000 shares authorized, none outstanding)

           

Common stock (no par value, 3,500,000 shares authorized; 2,854,133 shares issued as of December 31, 2017 and June 30, 2017)

    14,630       14,630  

Retained earnings

    31,044       30,122  

Treasury stock, at cost (124,489 and 130,606 common shares as of December 31, 2017 and June 30, 2017, respectively)

    (1,576

)

    (1,662

)

Accumulated other comprehensive income

    73       445  

Total shareholders’ equity

    44,171       43,535  

Total liabilities and shareholders’ equity

  $ 470,282     $ 457,883  

 

See accompanying notes to consolidated financial statements

 

1

 

 

 

CONSUMERS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

   

Three Months ended

December 31,

   

Six Months ended

December 31,

 

(Dollars in thousands, except per share amounts)

 

2017

   

2016

   

2017

   

2016

 
                                 

Interest income

                               

Loans, including fees

  $ 3,437     $ 3,022     $ 6,665     $ 6,206  

Securities, taxable

    459       377       970       779  

Securities, tax-exempt

    367       357       734       708  

Federal funds sold and other interest bearing deposits

    28       30       65       60  

Total interest income

    4,291       3,786       8,434       7,753  

Interest expense

                               

Deposits

    253       183       501       353  

Short-term borrowings

    57       11       112       23  

Federal Home Loan Bank advances

    54       56       108       114  

Total interest expense

    364       250       721       490  

Net interest income

    3,927       3,536       7,713       7,263  

Provision for loan losses

    60       140       150       276  

Net interest income after provision for loan losses

    3,867       3,396       7,563       6,987  
                                 

Non-interest income

                               

Service charges on deposit accounts

    301       314       609       644  

Debit card interchange income

    325       285       648       536  

Bank owned life insurance income

    68       63       136       112  

Securities gains, net

          22       38       125  

Loss on disposition of other real estate owned

          (3

)

    -       (3

)

Other

    145       116       280       231  

Total non-interest income

    839       797       1,711       1,645  
                                 

Non-interest expenses

                               

Salaries and employee benefits

    1,966       1,790       3,776       3,528  

Occupancy and equipment

    465       478       920       930  

Data processing expenses

    147       145       295       290  

Debit card processing expenses

    188       149       368       282  

Professional and director fees

    122       146       239       278  

FDIC assessments

    46       46       92       101  

Franchise taxes

    84       84       168       168  

Marketing and advertising

    61       65       139       144  

Telephone and network communications

    75       76       157       157  

Other

    406       347       799       734  

Total non-interest expenses

    3,560       3,326       6,953       6,612  

Income before income taxes

    1,146       867       2,321       2,020  

Income tax expense

    489       145       735       397  

Net income

  $ 657     $ 722     $ 1,586     $ 1,623  
                                 

Basic and diluted earnings per share

  $ 0.24     $ 0.27     $ 0.58     $ 0.60  

 

See accompanying notes to consolidated financial statements

 

2

 

 

 

CONSUMERS BANCORP, INC.

Consolidated statements of comprehensive income (Loss)

(Unaudited)

 

(Dollars in thousands)

   

Three Months ended

December 31

   

Six Months ended

December 31,

 
   

2017

   

2016

   

2017

   

2016

 
                                 

Net income

  $ 657     $ 722     $ 1,586     $ 1,623  
                                 

Other comprehensive income (loss), net of tax:

                               

Net change in unrealized gains (losses) on securities available-for-sale:

                               

Unrealized losses arising during the period

    (631

)

    (3,319

)

    (527

)

    (3,742

)

Reclassification adjustment for gains included in income

          (22

)

    (38

)

    (125

)

Net unrealized losses

    (631

)

    (3,341

)

    (565

)

    (3,867

)

Income tax effect

    215       1,136       193       1,315  

Other comprehensive loss

    (416

)

    (2,205

)

    (372

)

    (2,552

)

                                 

Total comprehensive income (loss)

  $ 241     $ (1,483

)

  $ 1,214     $ (929

)

 

See accompanying notes to consolidated financial statements.

 

3

 

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

 

(Dollars in thousands, except per share data)

                               
   

Three Months ended

December 31,

   

Six Months ended

December 31,

 
   

2017

   

2016

   

2017

   

2016

 
                                 

Balance at beginning of period

  $ 44,271     $ 44,020     $ 43,535     $ 43,793  
                                 

Net income

    657       722       1,586       1,623  

Other comprehensive loss

    (416

)

    (2,205

)

    (372

)

    (2,552

)

6,321 shares issued associated with stock awards during the six months ended December 31, 2017

                90        

204 and 231 Dividend reinvestment plan shares associated with forfeited and expired restricted stock awards retired to treasury stock during the six months ended December 31, 2017 and 2016, respectively

                       

Common cash dividends

    (341

)

    (327

)

    (668

)

    (654

)

                                 

Balance at the end of the period

  $ 44,171     $ 42,210     $ 44,171     $ 42,210  
                                 

Common cash dividends per share

  $ 0.125     $ 0.12     $ 0.245     $ 0.24  

 

See accompanying notes to consolidated financial statements.

 

4

 

 

 

CONSUMERS BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

(Dollars in thousands)

 

Six Months Ended

December 31,

 
   

2017

   

2016

 

Cash flows from operating activities

               

Net cash from operating activities

  $ 3,484     $ 2,152  
                 

Cash flow from investing activities

               

Securities available-for-sale

               

Purchases

    (5,101

)

    (17,368

)

Maturities, calls and principal pay downs

    8,848       11,753  

Proceeds from sales

    1,586       3,383  

Securities held-to-maturity

               

Purchases

          (1,000

)

Principal pay downs

    198       198  

Net decrease in certificates of deposits in other financial institutions

          990  

Net increase in loans

    (20,967

)

    (9,255

)

Purchase of Bank owned life insurance

          (2,000

)

Acquisition of premises and equipment

    (129

)

    (252

)

Sale of other real estate owned

    71       7  

Net cash from investing activities

    (15,494

)

    (13,544

)

                 

Cash flow from financing activities

               

Net increase in deposit accounts

    8,518       8,797  

Net change in short-term borrowings

    (1,479

)

    223  

Proceeds from Federal Home Loan Bank advances

    5,400       18,325  

Repayments of Federal Home Loan Bank advances

    (532

)

    (14,630

)

Dividends paid

    (668

)

    (654

)

Net cash from financing activities

    11,239       12,061  
                 

Increase (decrease) in cash or cash equivalents

    (771

)

    669  
                 

Cash and cash equivalents, beginning of period

    9,912       10,181  

Cash and cash equivalents, end of period

  $ 9,141     $ 10,850  
                 

Supplemental disclosure of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 709     $ 484  

Federal income taxes

    405       150  

Non-cash items:

               

Transfer from loans to other real estate owned

    57       10  

Transfer from loans held for sale to portfolio

    172        

Issuance of treasury stock for stock awards

    90        

Expired and forfeited dividend reinvestment plan shares associated with restricted stock awards that were retired to treasury stock

    4       4  

 

See accompanying notes to consolidated financial statements.

 

5

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited)

 

(Dollars in thousands, except per share amounts)

 

 

Note 1 – Summary of Significant Accounting Policies:

 

Nature of Operations: Consumers Bancorp, Inc. (the Corporation) is a bank holding company headquartered in Minerva, Ohio that provides, through its banking subsidiary, Consumers National Bank (the Bank), a broad array of products and services throughout its primary market area of Carroll, Columbiana, Jefferson, Stark, Summit, Wayne and contiguous counties in Ohio. The Bank’s business involves attracting deposits from businesses and individual customers and using such deposits to originate commercial, mortgage and consumer loans in its primary market area.

 

Basis of Presentation: The consolidated financial statements for interim periods are unaudited and reflect all adjustments (consisting of only normal recurring adjustments), which, in the opinion of management, are necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include all disclosures normally required by accounting principles generally accepted in the United States of America. The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Form 10-K for the year ended June 30, 2017. The results of operations for the interim period disclosed herein are not necessarily indicative of the results that may be expected for a full year.

 

The consolidated financial statements include the accounts of the Corporation and the Bank. All significant inter-company transactions and accounts have been eliminated in consolidation.

 

Segment Information: The Corporation is a bank holding company engaged in the business of commercial and retail banking, which accounts for substantially all of the revenues, operating income, and assets. Accordingly, all of its operations are recorded in one segment, banking.

 

Reclassifications: Certain items in prior financial statements have been reclassified to conform to the current presentation. Any reclassifications had no impact on prior year net income or shareholders’ equity.

 

Recently Issued Accounting Pronouncements Not Yet Effective: In May 2014, FASB issued Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (Topic 606). The ASU creates a new topic, Topic 606, to provide guidance on revenue recognition for entities that enter into contracts with customers to transfer goods or services or enter into contracts for the transfer of nonfinancial assets. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Additional disclosures are required to provide quantitative and qualitative information regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The new guidance is effective for annual reporting periods, and interim reporting periods within those annual periods, beginning after December 15, 2017. Most of the Corporation’s revenue is derived from loans and financial instruments, which is not part of the scope of this ASU. The adoption of ASU 2014-09 as it relates to non-interest income, such as service charges and debit card interchange income, is not expected to have a material effect on the Corporation’s financial statements.

 

In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. The main provisions of ASU 2016-01 address the valuation and impairment of certain equity investments along with simplified disclosures about those investments. Equity securities with readily determinable fair values will be treated in the same manner as other financial instruments. ASU 2016-01 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The adoption of ASU 2016-01 is not expected to have a material impact on the Corporation's financial statements.

 

6

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

In June 2016, FASB Issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. This ASU adds a new Topic 326 to the codification and removes the thresholds that companies apply to measure credit losses on financial instruments measured at amortized cost, such as loans, receivables, and held-to-maturity debt securities. Under current U.S. GAAP, companies generally recognize credit losses when it is probable that the loss has been incurred. The revised guidance will remove all current loss recognition thresholds and will require companies to recognize an allowance for credit losses for the difference between the amortized cost basis of a financial instrument and the amount of amortized cost that the corporation expects to collect over the instrument’s contractual life. ASU 2016-13 also amends the credit loss measurement guidance for available-for-sale debt securities and beneficial interests in securitized financial assets. The guidance in ASU 2016-13 is effective for “public business entities,” as defined, that are SEC filers for fiscal years and for interim periods with those fiscal years beginning after December 15, 2019. Early adoption of the guidance is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Management is currently evaluating the impact of the adoption of this guidance on the Corporation’s consolidated financial statements, and are in the midst of gathering critical data to evaluate the impact. However, it is too early to estimate the impact.

 

In February 2016, the FASB issued ASU 2016-02 - Leases (Topic 842). The ASU will require all organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. Additional qualitative and quantitative disclosures will be required so that users can understand more about the nature of an entity’s leasing activities. The new guidance is effective for annual reporting periods and interim reporting periods within those annual periods, beginning after December 15, 2018. Early adoption is permitted. Management is currently evaluating the impact of the adoption of this guidance on the Corporation’s consolidated financial statements and expects to recognize an increase in other assets and other liabilities for the rights and obligations created by leasing of branch offices. Management also expects minimal impact in the income statement with respect to occupancy expense related to leases.

 

7

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 2 – Securities

 

Available –for-Sale

 

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

December 31, 2017

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 13,752     $ 30     $ (146

)

  $ 13,636  

Obligations of state and political subdivisions

    56,718       746       (283

)

    57,181  

Mortgage-backed securities – residential

    58,051       98       (631

)

    57,518  

Mortgage-backed securities– commercial

    1,446             (10

)

    1,436  

Collateralized mortgage obligations– residential

    5,483             (137

)

    5,346  

Pooled trust preferred security

    178       443             621  

Total available-for-sale securities

  $ 135,628     $ 1,317     $ (1,207

)

  $ 135,738  

 

Held-to-Maturity

 

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized Losses

   

Fair
Value

 

December 31, 2017

                               

Obligations of state and political subdivisions

  $ 4,061     $ 22     $     $ 4,083  

 

Available–for-Sale

 

Amortized
Cost

   

Gross
Unrealized
Gains

   

Gross
Unrealized
Losses

   

Fair
Value

 

June 30, 2017

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 12,571     $ 90     $ (74

)

  $ 12,587  

Obligations of state and political subdivisions

    56,824       890       (254

)

    57,460  

Mortgage-backed securities – residential

    64,092       184       (438

)

    63,838  

Mortgage-backed securities – commercial

    1,459             (1

)

    1,458  

Collateralized mortgage obligations - residential

    6,310       1       (100

)

    6,211  

Pooled trust preferred security

    155       377             532  

Total available-for-sale securities

  $ 141,411     $ 1,542     $ (867

)

  $ 142,086  

 

Held-to-Maturity

 

Amortized
Cost

   

Gross
Unrecognized
Gains

   

Gross
Unrecognized
Losses

   

Fair
Value

 

June 30, 2017

                               

Obligations of state and political subdivisions

  $ 4,259     $ 73     $ (3

)

  $ 4,329  

 

8

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Proceeds from the sale of available-for-sale securities were as follows:

 

   

Three Months Ended

December 31

   

Six Months Ended

December 31,

 
   

2017

   

2016

   

2017

   

2016

 

Proceeds from sales

  $     $ 1,594     $ 1,586     $ 3,383  

Gross realized gains

          24       39       127  

Gross realized losses

          2       1       2  

 

The income tax provision related to these net realized gains and losses amounted to $13 for the six months ended December 31, 2017 and $8 and $43 for the three and six months ended December 31, 2016.

 

The amortized cost and fair values of debt securities at December 31, 2017, by expected maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, primarily mortgage-backed securities, collateralized mortgage obligations and the pooled trust preferred security are shown separately.

 

 

Available-for-Sale

 

Amortized

Cost

   

Estimated Fair

Value

 

Due in one year or less

  $ 2,170     $ 2,192  

Due after one year through five years

    18,053       18,167  

Due after five years through ten years

    28,838       28,992  

Due after ten years

    21,409       21,466  

Total

    70,470       70,817  
                 

U.S. Government-sponsored mortgage-backed and related securities

    64,980       64,300  

Pooled trust preferred security

    178       621  

Total available-for-sale securities

  $ 135,628     $ 135,738  
                 

Held-to-Maturity

               
                 

Due after five years through ten years

    564       579  

Due after ten years

    3,497       3,504  

Total held-to-maturity securities

  $ 4,061     $ 4,083  

 

9

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

The following table summarizes the securities with unrealized losses at December 31, 2017 and June 30, 2017, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

 

(Dollars in thousands, except per share amounts)

 

   

Less than 12 Months

   

12 Months or more

   

Total

 

Available-for-sale

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

December 31, 2017

                                               

Obligations of US government-sponsored entities and agencies

  $ 9,901     $ (146

)

  $     $     $ 9,901     $ (146

)

Obligations of states and political subdivisions

    11,862       (93

)

    8,179       (190

)

    20,041       (283

)

Mortgage-backed securities - residential

    27,316       (243

)

    22,415       (388

)

    49,731       (631

)

Mortgage-backed securities - commercial

    1,435       (10

)

                1,435       (10

)

Collateralized mortgage obligations – residential

                5,346       (137

)

    5,346       (137

)

Total temporarily impaired

  $ 50,514     $ (492

)

  $ 35,940     $ (715

)

  $ 86,454     $ (1,207

)

 

   

Less than 12 Months

   

12 Months or more

   

Total

 

Available-for-sale

 

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

   

Fair
Value

   

Unrealized
Loss

 

June 30, 2017

                                               

Obligations of US government-sponsored entities and agencies

  $ 4,336     $ (74

)

  $     $     $ 4,336     $ (74

)

Obligations of states and political subdivisions

    13,881       (241

)

    834       (13

)

    14,715       (254

)

Mortgage-backed securities - residential

    42,071       (391

)

    2,805       (47

)

    44,876       (438

)

Mortgage-backed securities - commercial

    1,458       (1

)

                1,458       (1

)

Collateral mortgage obligation - residential

    5,417       (88

)

    654       (12

)

    6,071       (100

)

Total temporarily impaired

  $ 67,163     $ (795

)

  $ 4,293     $ (72

)

  $ 71,456     $ (867

)

 

Management evaluates securities for other-than-temporary impairment (OTTI) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. The securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities are generally evaluated for OTTI under FASB ASC Topic 320, Accounting for Certain Investments in Debt and Equity Securities.

 

In determining OTTI under the ASC Topic 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the entity has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

 

10

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The unrealized losses within the securities portfolio as of December 31, 2017 have not been recognized into income because the decline in fair value is not attributed to credit quality, management does not intend to sell and it is not likely that management will be required to sell the securities prior to their anticipated recovery. The decline in fair value within the securities portfolio is largely due to changes in interest rates and the fair value is expected to recover as the securities approach maturity. The mortgage-backed securities and collateralized mortgage obligations were primarily issued by Fannie Mae, Freddie Mac and Ginnie Mae, institutions which the government has affirmed its commitment to support. The Corporation does not own any private label mortgage-backed securities.

 

 

Note 3 – Loans

Major classifications of loans were as follows:

 

   

December 31,

2017

   

June 30,

2017

 

Commercial

  $ 49,561     $ 46,336  

Commercial real estate:

               

Construction

    5,936       5,588  

Other

    169,692       157,861  

1 – 4 Family residential real estate:

               

Owner occupied

    45,351       41,581  

Non-owner occupied

    16,163       14,377  

Construction

    1,931       1,993  

Consumer

    4,960       5,131  

Subtotal

    293,594       272,867  

Allowance for loan losses

    (3,225

)

    (3,086

)

Net Loans

  $ 290,369     $ 269,781  

 

Loans presented above are net of deferred loan fees and costs of $313 and $294 for December 31, 2017 and June 30, 2017, respectively.

 

11

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended December 31, 2017:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

  $ 572     $ 2,081     $ 473     $ 68     $ 3,194  

Provision for loan losses

    (17

)

    57       20             60  

Loans charged-off

                (33

)

    (5

)

    (38

)

Recoveries

          6       1       2       9  

Total ending allowance balance

  $ 555     $ 2,144     $ 461     $ 65     $ 3,225  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the six months ended December 31, 2017:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 518     $ 2,038     $ 473     $ 57     $ 3,086  

Provision for loan losses

    35       82       20       13       150  

Loans charged-off

                (33

)

    (8

)

    (41

)

Recoveries

    2       24       1       3       30  

Total ending allowance balance

  $ 555     $ 2,144     $ 461     $ 65     $ 3,225  

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended December 31, 2016:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 
                                         

Allowance for loan losses:

                                       

Beginning balance

  $ 510     $ 2,643     $ 411     $ 120     $ 3,684  

Provision for loan losses

    (14

)

    157       51       (54

)

    140  

Loans charged-off

          (700

)

    (23

)

    (8

)

    (731

)

Recoveries

    1             26       3       30  

Total ending allowance balance

  $ 497     $ 2,100     $ 465     $ 61     $ 3,123  

 

12

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the six months ended December 31, 2016:

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 505     $ 2,518     $ 402     $ 141     $ 3,566  

Provision for loan losses

    (9

)

    282       78       (75

)

    276  

Loans charged-off

          (700

)

    (44

)

    (12

)

    (756

)

Recoveries

    1             29       7       37  

Total ending allowance balance

  $ 497     $ 2,100     $ 465     $ 61     $ 3,123  

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2017. Included in the recorded investment in loans is $695 of accrued interest receivable.

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 30     $     $     $ 30  

Collectively evaluated for impairment

    555       2,114       461       65       3,195  

Total ending allowance balance

  $ 555     $ 2,144     $ 461     $ 65     $ 3,225  
                                         

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

  $ 122     $ 1,303     $ 340     $     $ 1,765  

Loans collectively evaluated for impairment

    49,553       174,707       63,293       4,971       292,524  

Total ending loans balance

  $ 49,675     $ 176,010     $ 63,633     $ 4,971     $ 294,289  

 

13

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2017. Included in the recorded investment in loans is $581 of accrued interest receivable.

 

                   

1-4 Family

                 
           

Commercial

   

Residential

                 
           

Real

   

Real

                 
   

Commercial

   

Estate

   

Estate

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $     $ 42     $ 2     $     $ 44  

Collectively evaluated for impairment

    518       1,996       471       57       3,042  

Total ending allowance balance

  $ 518     $ 2,038     $ 473     $ 57     $ 3,086  
                                         

Recorded investment in loans:

                                       

Loans individually evaluated for impairment

  $ 444     $ 1,587     $ 203     $     $ 2,234  

Loans collectively evaluated for impairment

    45,993       162,176       57,901       5,144       271,214  

Total ending loans balance

  $ 46,437     $ 163,763     $ 58,104     $ 5,144     $ 273,448  

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of December 31, 2017 and for the six months ended December 31, 2017:

 

   

As of December 31, 2017

   

Six Months ended December 31, 2017

 
   

Unpaid

           

Allowance

for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 122     $ 122     $     $ 117     $ 3     $ 3  

Commercial real estate:

                                               

Other

    973       976             1,057       16       16  

1-4 Family residential real estate:

                                               

Owner occupied

    25       25             80              

Non-owner occupied

    315       315             322              

With an allowance recorded:

                                               

Commercial real estate:

                                               

Other

    327       327       30       337       5       5  

Total

  $ 1,762     $ 1,765     $ 30     $ 1,913     $ 24     $ 24  

 

14

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents information related to average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended December 31, 2017:

 

   

Average

   

Interest

   

Cash Basis

 
   

Recorded

   

Income

   

Interest

 
   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                       

Commercial

  $ 120     $ 1     $ 1  

Commercial real estate:

                       

Other

    1,061       6       6  

1-4 Family residential real estate:

                       

Owner occupied

    318              

Non-owner occupied

    58              

With an allowance recorded:

                       

Commercial real estate:

                       

Other

    330       5       5  

Total

  $ 1,887     $ 12     $ 12  

 

The following table presents information related to unpaid principal balance, recorded investment and interest income associated with loans individually evaluated for impairment by class of loans as of June 30, 2017 and for the six months ended December 31, 2016:

 

   

As of June 30, 2017

   

Six Months ended December 31, 2016

 
   

Unpaid

           

Allowance

for Loan

   

Average

   

Interest

   

Cash Basis

 
   

Principal

   

Recorded

   

Losses

   

Recorded

   

Income

   

Interest

 
   

Balance

   

Investment

   

Allocated

   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                                               

Commercial

  $ 482     $ 444     $     $ 330     $ 80     $ 80  

Commercial real estate:

                                               

Construction

                      170       6       6  

Other

    1,928       1,039             1,081       105       105  

1-4 Family residential real estate:

                                               

Owner occupied

    104       103             127              

Non-owner occupied

                      205              

With an allowance recorded:

                                               

Commercial

                      7              

Commercial real estate:

                                               

Other

    548       548       42       2,030       15       15  

1-4 Family residential real estate:

                                               

Owner occupied

    99       100       2       139       3       3  

Total

  $ 3,161     $ 2,234     $ 44     $ 4,089     $ 209     $ 209  

 

15

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

The following table presents information related to average recorded investment and interest income associated with loans individually evaluated for impairment by class of loans for the three months ended December 31, 2016:

 

   

Average

   

Interest

   

Cash Basis

 
   

Recorded

   

Income

   

Interest

 
   

Investment

   

Recognized

   

Recognized

 

With no related allowance recorded:

                       

Commercial real estate:

                       

Construction

  $ 10     $     $  

Other

    607              

1-4 Family residential real estate:

                       

Owner occupied

    127              

Non-owner occupied

    202              

With an allowance recorded:

                       

Commercial

    14              

Commercial real estate:

                       

Other

    1,612       7       7  

1-4 Family residential real estate:

                       

Owner occupied

    101       1       1  

Total

  $ 2,673     $ 8     $ 8  

 

The following table presents the recorded investment in non-accrual and loans past due over 90 days still on accrual by class of loans as of December 31, 2017 and June 30, 2017:

 

   

December 31, 2017

   

June 30, 2017

 
           

Loans Past Due

           

Loans Past Due

 
           

Over 90 Days

           

Over 90 Days

 
           

Still

           

Still

 
   

Non-accrual

   

Accruing

   

Non-accrual

   

Accruing

 

Commercial

  $     $     $ 368     $  

Commercial real estate:

                               

Other

    537             729        

1 – 4 Family residential:

                               

Owner occupied

    13             90        

Non-owner occupied

    315                    

Total

  $ 865     $     $ 1,187     $  

 

Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

 

16

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table presents the aging of the recorded investment in past due loans as of December 31, 2017 by class of loans:

 

   

Days Past Due

                         
   

30 - 59

   

60 - 89

   

90 Days or

   

Total

   

Loans Not

         
   

Days

   

Days

   

Greater

   

Past Due

   

Past Due

   

Total

 

Commercial

  $     $     $     $     $ 49,675     $ 49,675  

Commercial real estate:

                                               

Construction

                            5,943       5,943  

Other

    230                   230       169,837       170,067  

1-4 Family residential:

                                               

Owner occupied

    12                   12       45,477       45,489  

Non-owner occupied

                            16,210       16,210  

Construction

                            1,934       1,934  

Consumer

    4       2             6       4,965       4,971  

Total

  $ 246     $ 2     $     $ 248     $ 294,041     $ 294,289  

 

The above table of past due loans includes the recorded investment in non-accrual loans of $865 in the loans not past due category.

 

The following table presents the aging of the recorded investment in past due loans as of June 30, 2017 by class of loans:

 

   

Days Past Due

                         
    30 - 59     60 - 89    

90 Days or

   

Total

   

Loans Not

         
   

Days

   

Days

   

Greater

   

Past Due

   

Past Due

   

Total

 

Commercial

  $     $     $ 35     $ 35     $ 46,402     $ 46,437  

Commercial real estate:

                                               

Construction

                            5,596       5,596  

Other

                130       130       158,037       158,167  

1-4 Family residential:

                                               

Owner occupied

    13             74       87       41,605       41,692  

Non-owner occupied

                            14,416       14,416  

Construction

                            1,996       1,996  

Consumer

    22                   22       5,122       5,144  

Total

  $ 35     $     $ 239     $ 274     $ 273,174     $ 273,448  

 

The above table of past due loans includes the recorded investment in non-accrual loans of $239 in the 90 days or greater category and $948 in the loans not past due category.

 

Troubled Debt Restructurings:

As of December 31, 2017, the recorded investment of loans classified as troubled debt restructurings was $1,582 with $30 of specific reserves allocated to these loans. As of December 31, 2017, the Corporation had committed to lend an additional $192 to customers with outstanding loans that were classified as troubled debt restructurings. As of June 30, 2017, the recorded investment of loans classified as troubled debt restructurings was $1,740 with $33 of specific reserves allocated to these loans. As of June 30, 2017, the Corporation had committed to lend an additional $175 to customers with outstanding loans that were classified as troubled debt restructurings.

 

17

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

During the three and six months ended December 31, 2017 and 2016, there were no loan modifications completed that were classified as troubled debt restructurings. There were no charge offs from troubled debt restructurings that were completed during the three and six month periods ended December 31, 2017 and 2016.

 

There were no loans classified as troubled debt restructurings for which there was a payment default within 12 months following the modification during the three and six month periods ended December 31, 2017 and 2016. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

 

Credit Quality Indicators:

The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, current economic trends and other relevant information. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes loans with a total outstanding loan relationship greater than $100 and non-homogeneous loans, such as commercial and commercial real estate loans. Management monitors the loans on an ongoing basis for any changes in the borrower’s ability to service their debt and affirm the risk ratings for the loans and leases in their respective portfolio on an annual basis. The Corporation uses the following definitions for risk ratings:

 

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

 

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

18

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are either less than $100 or are included in groups of homogeneous loans. These loans are evaluated based on delinquency status, which are disclosed in the previous table within this footnote. Based on the most recent analysis performed, the recorded investment by risk category of loans by class of loans was as follows:

 

   

As of December 31, 2017

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

  $ 48,091     $ 883     $ 339     $     $ 362  

Commercial real estate:

                                       

Construction

    5,941             2              

Other

    156,415       10,365       1,772       537       978  

1-4 Family residential real estate:

                                       

Owner occupied

    2,661       58       14       13       42,743  

Non-owner occupied

    14,669       203       433       315       590  

Construction

    765                         1,169  

Consumer

    119                         4,852  

Total

  $ 228,661     $ 11,509     $ 2,560     $ 865     $ 50,694  

 

   

As of June 30, 2017

 
           

Special

                   

Not

 
   

Pass

   

Mention

   

Substandard

   

Doubtful

   

Rated

 

Commercial

  $ 44,435     $ 907     $ 642     $     $ 453  

Commercial real estate:

                                       

Construction

    4,514       1,035             4       43  

Other

    150,460       5,110       1,566       470       561  

1-4 Family residential real estate:

                                       

Owner occupied

    2,668             11       30       38,983  

Non-owner occupied

    13,633       210       261       187       125  

Construction

    1,223                         773  

Consumer

    145                         4,999  

Total

  $ 217,078     $ 7,262     $ 2,480     $ 691     $ 45,937  

 

19

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 4 - Fair Value

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

 

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

Financial assets and financial liabilities measured at fair value on a recurring basis include the following: 

 

Securities available-for-sale: When available, the fair values of available-for-sale securities are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs). For securities where quoted market prices are not available, fair values are calculated based on market prices of similar securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other unobservable inputs (Level 3 inputs).

 

Assets and liabilities measured at fair value on a recurring basis are summarized below, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

           

Fair Value Measurements at

December 31, 2017 Using

 
   

Balance at

December 31,

2017

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 13,636     $     $ 13,636     $  

Obligations of states and political subdivisions

    57,181             57,181        

Mortgage-backed securities – residential

    57,518             57,518        

Mortgage-backed securities – commercial

    1,436             1,436        

Collateralized mortgage obligations - residential

    5,346             5,346        

Pooled trust preferred security

    621             621        

 

20

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

           

Fair Value Measurements at

June 30, 2017 Using

 
   

Balance at

June 30,

2017

   

Level 1

   

Level 2

   

Level 3

 

Assets:

                               

Obligations of U.S. government-sponsored entities and agencies

  $ 12,587     $     $ 12,587     $  

Obligations of states and political subdivisions

    57,460             57,460        

Mortgage-backed securities - residential

    63,838             63,838        

Mortgage-backed securities - commercial

    1,458             1,458        

Collateralized mortgage obligations - residential

    6,211             6,211        

Pooled trust preferred security

    532             532        

 

There were no transfers between Level 1 and Level 2 during the three or six month periods ended December 31, 2017 or 2016.

 

Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. Financial assets and financial liabilities measured at fair value on a non-recurring basis include the following:

 

Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses or are charged down to their fair value. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

 

Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

21

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

There were no financial assets measured at fair value on a non-recurring basis at December 31, 2017. Financial assets measured at fair value on a non-recurring basis at June 30, 2017 are summarized below:

 

           

Fair Value Measurements at

June 30, 2017 Using

 
   

Balance at

June 30, 2017

   

Level 1

   

Level 2

   

Level 3

 

Impaired loans:

                               

Commercial Real Estate - Other

  $ 130     $     $     $ 130  

Other Real Estate Owned:

                               

1-4 Family residential real estate

    71                   71  

 

There were no impaired loans measured at fair value on a non-recurring basis at December 31, 2017 and there was no impact to the provision for loan losses for the three months ended December 31, 2017. The resulting impact to the provision for loan losses was a decrease of $17 being recorded for the six months ended December 31, 2017. Impaired loans, measured for impairment using the fair value of the collateral, had a recorded investment of $130, with no valuation allowance at June 30, 2017. The resulting impact to the provision for loan losses was a decrease of $87 and $47 being recorded for the three and six months ended December 31, 2016, respectively.

 

Other real estate owned, which is measured at the lower of carrying or fair value less costs to sell, had a net carrying amount of $71, which was made up of the outstanding balance of $103, net of a valuation allowance of $32 at June 30, 2017. There were no other real estate owned being carried at fair value as of December 31, 2017.

 

The following tables present quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at June 30, 2017:

 

June 30, 2017

 

Fair

Value

 

Valuation

Technique

 

Unobservable

Inputs

   

Range

   

Weighted

Average

 

Impaired loans:

                                 

Commercial Real Estate – Other

  $ 130  

Bid Indications

    N/A       0.0

%

    0.0

%

Other Real Estate Owned:

                                 

1-4 Family residential real estate

  $ 71  

Bid Indications

    N/A       0.0

%

    0.0

%

 

22

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

The following table shows the estimated fair values of financial instruments that are reported at amortized cost in the Corporation’s consolidated balance sheets, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

   

December 31, 2017

   

June 30, 2017

 
   

Carrying
Amount

   

Estimated
Fair
Value

   

Carrying
Amount

   

Estimated
Fair
Value

 

Financial Assets:

                               

Level 1 inputs:

                               

Cash and cash equivalents

  $ 9,141     $ 9,141     $ 9,912     $ 9,912  

Level 2 inputs:

                               

Certificates of deposits in other financial institutions

    3,921       3,924       3,921       3,927  

Loans held for sale

    814       833       1,252       1,286  

Accrued interest receivable

    1,310       1,310       1,212       1,212  

Level 3 inputs:

                               

Securities held-to-maturity

    4,061       4,083       4,259       4,329  

Loans, net

    290,369       284,618       269,781       266,041  

Financial Liabilities:

                               

Level 2 inputs:

                               

Demand and savings deposits

    316,218       316,218       307,960       307,960  

Time deposits

    66,771       66,676       66,511       66,535  

Short-term borrowings

    22,507       22,507       23,986       23,986  

Federal Home Loan Bank advances

    17,188       16,796       12,320       12,054  

Accrued interest payable

    74       74       40       40  

 

The assumptions used to estimate fair value are described as follows:

 

Cash and cash equivalents: The carrying value of cash, deposits in other financial institutions and federal funds sold were considered to approximate fair value resulting in a Level 1 classification.

 

Certificates of deposits in other financial institutions: Fair value of certificates of deposits in other financial institutions was estimated using current rates for deposits of similar remaining maturities resulting in a Level 2 classification.

 

Accrued interest receivable and payable, demand and savings deposits and short-term borrowings: The carrying value of accrued interest receivable and payable, demand and savings deposits and short-term borrowings were considered to approximate fair value due to their short-term duration resulting in a Level 2 classification.

 

Loans held for sale: The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

 

Loans: Fair value for loans was estimated for portfolios of loans with similar financial characteristics. For adjustable rate loans that reprice at least annually and for fixed rate commercial loans with maturities of six months or less which possess normal risk characteristics, carrying value was determined to be fair value. Fair value of other types of loans (including adjustable rate loans which reprice less frequently than annually and fixed rate term loans or loans which possess higher risk characteristics) was estimated by discounting future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for similar anticipated maturities resulting in a Level 3 classification. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

23

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

Securities held-to-maturity: The held-to-maturity securities are general obligation and revenue bonds made to local municipalities. The fair values of these securities are estimated using a spread to the applicable municipal fair market curve resulting in a Level 3 classification.

 

Time deposits: Fair value of fixed-maturity certificates of deposit was estimated using the rates offered at December 31, 2017 and June 30, 2017, for deposits of similar remaining maturities, resulting in a Level 2 classification. Estimated fair value does not include the benefit that results from low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

 

Federal Home Loan Bank advances: Fair value of Federal Home Loan Bank advances was estimated using current rates at December 31, 2017 and June 30, 2017 for similar financing resulting in a Level 2 classification.

 

Federal bank and other restricted stocks, at cost: Federal bank and other restricted stocks include stock acquired for regulatory purposes, such as Federal Home Loan Bank stock and Federal Reserve Bank stock that are accounted for at cost due to restrictions placed on their transferability; and therefore, are not subject to the fair value disclosure requirements.

 

Off-balance sheet commitments: The Corporation’s lending commitments have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates. Therefore, the fair values of these items are not significant and are not included in the above table.

 

 

Note 5 – Earnings Per Share

 

Basic earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period and is equal to net income divided by the weighted average number of shares outstanding during the period.  Diluted earnings per share is the amount of earnings available to each share of common stock outstanding during the reporting period adjusted to include the effect of potentially dilutive common shares that may be issued upon the vesting of restricted stock awards.  There were 2,062 shares of restricted stock that were anti-dilutive for the three and six months ended December 31, 2017. There were no equity instruments that were anti-dilutive for the three and six months ended December 31, 2016. The following table details the calculation of basic and diluted earnings per share:

 

   

For the Three Months Ended

December 31,

   

For the Six Months Ended

December 31,

 
   

2017

   

2016

   

2017

   

2016

 

Basic:

                               

Net income available to common shareholders

  $ 657     $ 722     $ 1,586     $ 1,623  

Weighted average common shares outstanding

    2,727,666       2,724,061       2,725,859       2,723,988  

Basic income per share

  $ 0.24     $ 0.27     $ 0.58     $ 0.60  
                                 

Diluted:

                               

Net income available to common shareholders

  $ 657     $ 722     $ 1,586     $ 1,623  

Weighted average common shares outstanding

    2,727,666       2,724,061       2,725,859       2,723,988  

Dilutive effect of restricted stock

          19             13  

Total common shares and dilutive potential common shares

    2,727,666       2,724,080       2,725,859       2,724,001  

Dilutive income per share

  $ 0.24     $ 0.27     $ 0.58     $ 0.60  

 

24

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

(Dollars in thousands, except per share amounts)

 

 

Note 6 –Accumulated Other Comprehensive Income

The components of other comprehensive income related to unrealized gains and losses on available-for-sale securities for the three and six month period ended December 31, 2017 and 2016, were as follows:

 

   

Pretax

   

Tax Effect

   

After-tax

 

Affected Line

Item in

Consolidated

Statements of

Income

Balance as of September 30, 2017

  $ 741     $ (252

)

  $ 489    

Unrealized holding loss on available-for-sale securities arising during the period

    (631

)

    215       (416

)

 

Balance as of December 31, 2017

  $ 110     $ (37

)

  $ 73    
                           

Balance as of September 30, 2016

  $ 3,095     $ (1,053

)

  $ 2,042    

Unrealized holding loss on available-for-sale securities arising during the period

    (3,319

)

    1,128       (2,191

)

 

Amounts reclassified from accumulated other comprehensive income

    (22

)

    8       (14

)

(a)(b)

Net current period other comprehensive loss

    (3,341

)

    1,136       (2,205

)

 

Balance as of December 31, 2016

  $ (246

)

  $ 83     $ (163

)

 

 

(a) Securities gains, net

(b) Income tax expense

 

25

 

 

CONSUMERS BANCORP, INC.

Notes to the Consolidated Financial Statements

(Unaudited) (continued)

 

   

Pretax

   

Tax Effect

   

After-tax

 

Affected Line

Item in

Consolidated

Statements of

Income

Balance as of June 30, 2017

  $ 675     $ (230

)

  $ 445    

Unrealized holding loss on available-for-sale securities arising during the period

    (527

)

    180       (347 )  

Amounts reclassified from accumulated other comprehensive income

    (38

)

    13       (25

)

(a)(b)

Net current period other comprehensive loss

    (565

)

    193       (372

)

 

Balance as of December 31, 2017

  $ 110     $ (37

)

  $ 73    
                           

Balance as of June 30, 2016

  $ 3,621     $ (1,232

)

  $ 2,389    

Unrealized holding loss on available-for-sale securities arising during the period

    (3,742

)

    1,272       (2,470

)

 

Amounts reclassified from accumulated other comprehensive income

    (125

)

    43       (82

)

(a)(b)

Net current period other comprehensive loss

    (3,867

)

    1,315       (2,552

)

 

Balance as of December 31, 2016

  $ (246

)

  $ 83     $ (163

)

 

 

(a) Securities gains, net

(b) Income tax expense

 

 

Note 7 Income Taxes

 

On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (Tax Act). The Tax Act significantly revises the future ongoing U.S. corporate income tax by, among other things, decreasing U.S. corporate income tax rates to 21.0% from 35.0%. As the Corporation has a June 30 fiscal year-end, the lower corporate income tax rate will be phased in, resulting in a blended U.S. statutory federal rate of approximately 27.55% for the Corporation's fiscal year ending June 30, 2018, and 21.0% for subsequent fiscal years. In addition, the reduction of the corporate tax rate required the Corporation to revalue its deferred tax assets and liabilities based on the lower federal tax rate of 21.0%.

 

As a result of the new legislation, during the quarter ended December 31, 2017, the Corporation recorded a one-time income tax expense of $348 in conjunction with writing down its net deferred tax assets. The impact of using the 27.55% blended federal tax rate for the quarter ended December 31, 2017 versus a 34.0% rate reduced the income tax expense by approximately $95. Therefore, the effective tax rate was 42.7% and 31.7% for the three and six months ended December 31, 2017, respectively, compared to 16.7% and 19.7% for the three and six months ended December 31, 2016, respectively.

 

The changes included in the Tax Act are broad and complex. The final transition impacts of the Tax Act may differ from the above estimates, possibly materially, due to, among other things, changes in interpretations of the Tax Act, any legislative action to address questions that arise because of the Tax Act, and any changes in accounting standards for income taxes or related interpretations in response to the Tax Act.

 

26

 
 

 

 

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

(Dollars in thousands, except per share data)

 

General

The following is management’s analysis of the Corporation’s results of operations for the three and six months ended December 31, 2017, compared to the same period in 2016, and the consolidated balance sheet at December 31, 2017, compared to June 30, 2017. This discussion is designed to provide a more comprehensive review of the operating results and financial condition than could be obtained from an examination of the financial statements alone. This analysis should be read in conjunction with the consolidated financial statements and related footnotes and the selected financial data included elsewhere in this report.

 

Overview

Consumers Bancorp, Inc., a bank holding company incorporated under the laws of the State of Ohio (the Corporation), owns all of the issued and outstanding common shares of Consumers National Bank, a bank chartered under the laws of the United States of America (the Bank). The Corporation’s activities have been limited primarily to holding the common shares of the Bank. The Bank’s business involves attracting deposits from businesses and individual customers and using such deposits to originate commercial, mortgage and consumer loans in its market area, consisting primarily of Carroll, Columbiana, Jefferson, Stark, Summit, Wayne and contiguous counties in Ohio. The Bank also invests in securities consisting primarily of U.S. government sponsored entities, municipal obligations, mortgage-backed and collateralized mortgage obligations issued by Fannie Mae, Freddie Mac and Ginnie Mae.

 

Results of Operations

Three and Six Months Ended December 31, 2017 and December 31, 2016

 

In the second quarter of fiscal year 2018, pre-tax income increased by $279, or 32.2% from the same period last year. Net income for the second quarter of fiscal year 2018 was $657, or $0.24 per common share, compared to $722, or $0.27 per common share for the three months ended December 31, 2016. The following are key highlights of our results of operations for the three months ended December 31, 2017:

 

the estimated impact of the enactment of the Tax Act resulted in a net increase of $253 in income tax expense;

 

net interest income increased by $391 to $3,927, or by 11.1%, in the second quarter of fiscal year 2018 from the same prior year period;

 

the provision for loan losses in the second quarter of fiscal year 2018 totaled $60 compared to $140 in the same prior year period;

 

non-interest income increased by $42, or 5.3%, in the second quarter of fiscal year 2018 from the same prior year period; and

 

non-interest expenses increased by $234, or 7.0%, in the second quarter of fiscal year 2018 from the same prior year period.

 

In the first six months of fiscal year 2018, pre-tax income increased by $301, or 14.9% from the same period last year. Net income for the six months ended December 31, 2017 was $1,586, or $0.58 per common share, compared to $1,623, or $0.60 per common share for the six months ended December 31, 2016. The following are key highlights of our results of operations for the six months ended December 31, 2017:

 

net interest income increased by $450, or 6.2%, in fiscal year 2018 from the same prior year period;

 

the provision for loan losses totaled $150 in fiscal year 2018 compared to $276 in the same prior year period;

 

non-interest income increased by $66, or 4.0% in fiscal year 2018 from the same prior year period;

 

non-interest expenses increased by $341, or 5.2% in fiscal year 2018 from the same prior year period; and

 

the estimated impact of the enactment of the Tax Act resulted in a net increase of $253 in income tax expense in fiscal year 2018.

 

Return on average equity and return on average assets were 7.09% and 0.67%, respectively, for the first six months of fiscal year 2018 compared to 7.34% and 0.74%, respectively, for the same prior year period.

 

27

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Net Interest Income

Net interest income, the difference between interest income earned on interest-earning assets and interest expense incurred on interest-bearing liabilities, is the largest component of the Corporation’s earnings. Net interest income is affected by changes in the volumes, rates and composition of interest-earning assets and interest-bearing liabilities. Net interest margin is calculated by dividing net interest income on a fully tax equivalent basis (FTE) by total average interest-earning assets. FTE income includes tax-exempt income, restated to a pre-tax equivalent, based on the statutory federal income tax rate. The federal income tax rate in effect for the 2018 fiscal year was 27.55% and for the 2017 fiscal year was 34.0%. With the enactment of the Tax Act, the statutory tax rate was changed in the second quarter of fiscal year 2018 to 27.55% by using a blended rate of the new 21.0% federal rate that went into effect on January 1, 2018 and the previous federal rate of 34.0%. All average balances are daily average balances. Non-accruing loans are included in average loan balances.

 

The Corporation’s net interest margin was 3.61% for the three months ended December 31, 2017, compared with 3.62% for the same period in 2016. FTE net interest income for the three months ended December 31, 2017 increased by $290, or 7.8%, to $4,011 from $3,721 for the same year ago period.

 

Tax-equivalent interest income for the three months ended December 31, 2017 increased by $404, or 10.2%, from the same year ago period. Interest income was positively impacted by a $31,513, or 7.7%, increase in average interest-earning assets from the same prior year period. The Corporation’s yield on average interest-earning assets increased to 3.94% for the three months ended December 31, 2017 from 3.86% for the same period last year. The yield on average interest-earning assets increased despite a decline in the tax-equivalent yield on nontaxable securities which occurred as a result of the decline in the statutory federal tax rate. The increase in the yield on average interest-earning assets was primarily a result of a positive change in the earning asset mix with higher yielding loans increasing faster than lower yielding securities as well as an increase in interest rates.

 

Interest expense for the three months ended December 31, 2017 increased by $114 from the same year ago period. The Corporation’s cost of funds was 0.46% for the three months ended December 31, 2017 compared with 0.34% for the same year ago period. The increase in short term market interest rates has impacted the rates paid on money market accounts, short-term borrowings and time deposits.

 

The Corporation’s net interest margin was 3.62% for the six months ended December 31, 2017 compared with 3.74% for the same period in 2016. FTE net interest income for the six months ended December 31, 2017 increased by $356, or 4.7%, to $7,985 from $7,629 for the same year ago period.

 

Tax-equivalent interest income for the six months ended December 31, 2017 increased by $587, or 7.2%, from the same year ago period. The Corporation’s yield on average interest-earning assets declined to 3.95% for the six months ended December 31, 2017 from 3.98% for the same period last year. For the six months ended December 31, 2017, the tax-equivalent yield on nontaxable securities was negatively impacted by 0.36% due to the enactment of the Tax Act and the resulting decline in the statutory federal tax rate. Interest expense for the six months ended December 31, 2017 increased by $231 from the same year ago period. The Corporation’s cost of funds was 0.46% for the six months ended December 31, 2017 compared with 0.34% for the same year ago period.

 

28

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Average Balance Sheets and Analysis of Net Interest Income for the Three Months Ended December 31,

(In thousands, except percentages)

 
                                                 
   

2017

   

2016

 
   

Average

Balance

   

 

Interest

   

Yield/

Rate

   

Average

Balance

   

 

Interest

   

Yield/

Rate

 

Interest-earning assets:

                                               

Taxable securities

  $ 81,941     $ 459       2.22

%

  $ 75,524     $ 377       2.01

%

Nontaxable securities (1)

    60,556       448       2.97       60,326       535       3.58  

Loans receivable (1)

    292,149       3,440       4.67       263,909       3,029       4.55  

Interest bearing deposits and federal funds sold

    6,533       28       1.70       9,907       30       1.20  

Total interest-earning assets

    441,179       4,375       3.94

%

    409,666       3,971       3.86

%

                                                 

Noninterest-earning assets

    31,646                       29,148                  
                                                 

Total Assets

  $ 472,825                     $ 438,814                  
                                                 

Interest-bearing liabilities:

                                               

NOW

  $ 53,913     $ 20       0.15

%

  $ 48,960     $ 19       0.15

%

Savings

    152,502       78       0.20       138,402       36       0.10  

Time deposits

    66,770       155       0.92       66,425       128       0.76  

Short-term borrowings

    26,249       57       0.86       20,481       11       0.21  

FHLB advances

    12,829       54       1.67       14,042       56       1.58  

Total interest-bearing liabilities

    312,263       364       0.46

%

    288,310       250       0.34

%

                                                 

Noninterest-bearing liabilities:

                                               

Noninterest-bearing checking accounts

    112,039                       103,143                  

Other liabilities

    3,956                       3,695                  

Total liabilities

    428,258                       395,148                  

Shareholders’ equity

    44,567                       43,666                  
                                                 

Total liabilities and shareholders’ equity

  $ 472,825                     $ 438,814                  
                                                 

Net interest income, interest rate spread (1)

          $ 4,011       3.48

%

          $ 3,721       3.52

%

                                                 

Net interest margin (net interest as a percent of average interest-earning assets) (1)

                    3.61

%

                    3.62

%

                                                 

Federal tax exemption on non-taxable securities and loans included in interest income

          $ 84                     $ 185          
                                                 

Average interest-earning assets to interest-bearing liabilities

    141.28

%

                    142.09

%

               

(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 27.55% in the 2018 fiscal year and 34.0% in the 2017 fiscal year

 

29

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Average Balance Sheets and Analysis of Net Interest Income for the Six Months Ended December 31,

(In thousands, except percentages)

 
                                                 
   

2017

   

2016

 
   

Average

Balance

   

 

Interest

   

Yield/

Rate

   

Average

Balance

   

 

Interest

   

Yield/

Rate

 

Interest-earning assets:

                                               

Taxable securities

  $ 83,578     $ 970       2.30

%

  $ 75,745     $ 779       2.07

%

Nontaxable securities (1)

    60,635       997       3.30       59,710       1,061       3.61  

Loans receivable (1)

    286,273       6,674       4.62       262,296       6,219       4.70  

Interest bearing deposits and federal funds sold

    7,546       65       1.71       9,225       60       1.29  

Total interest-earning assets

    438,032       8,706       3.95

%

    406,976       8,119       3.98

%

                                                 

Noninterest-earning assets

    31,699                       28,008                  
                                                 

Total Assets

  $ 469,731                     $ 434,984                  
                                                 

Interest-bearing liabilities:

                                               

NOW

  $ 53,556     $ 40       0.15

%

  $ 48,770     $ 36       0.15

%

Savings

    152,080       158       0.21       135,957       67       0.10  

Time deposits

    66,595       303       0.90       66,216       250       0.75  

Short-term borrowings

    26,197       112       0.85       19,965       23       0.23  

FHLB advances

    12,915       108       1.66       14,583       114       1.55  

Total interest-bearing liabilities

    311,343       721       0.46

%

    285,491       490       0.34

%

                                                 

Noninterest-bearing liabilities:

                                               

Noninterest-bearing checking accounts

    110,111                       102,144                  

Other liabilities

    3,920                       3,507                  

Total liabilities

    425,374                       391,142                  

Shareholders’ equity

    44,357                       43,842                  
                                                 

Total liabilities and shareholders’ equity

  $ 469,731                     $ 434,984                  
                                                 

Net interest income, interest rate spread (1)

          $ 7,985       3.49

%

          $ 7,629       3.64

%

                                                 

Net interest margin (net interest as a percent of average interest-earning assets) (1)

                    3.62

%

                    3.74

%

                                                 

Federal tax exemption on non-taxable securities and loans included in interest income

          $ 272                     $ 366          
                                                 

Average interest-earning assets to interest-bearing liabilities

    140.69

%

                    142.55

%

               

(1) calculated on a fully taxable equivalent basis utilizing a statutory federal income tax rate of 27.55% in the 2018 fiscal year and 34.0% in the 2017 fiscal year

 

30

 

 

Provision for Loan Losses

The provision for loan losses represents the charge to income necessary to adjust the allowance for loan losses to an amount that represents management’s assessment of the estimated probable incurred credit losses in the Bank’s loan portfolio that have been incurred at each balance sheet date. For the three months ended December 31, 2017, the provision for loan losses was $60 compared to $140 for the same prior year period. For the six-month period ended December 31, 2017, the provision for loan losses was $150 compared to $276 for the same prior year period.

 

Non-performing loans were $865 as of December 31, 2017 compared with $1,187 as of June 30, 2017 and $1,589 as of December 31, 2016. For the six months ended December 31, 2017 net charge-offs totaled $11 compared with net charge-offs of $719 for the same prior year period. The allowance for loan losses as a percentage of loans was 1.10% at December 31, 2017 and 1.13% at June 30, 2017. The provision for loan losses for the period ended December 31, 2017 was considered sufficient by management for maintaining an appropriate allowance for probable incurred credit losses.

 

Non-Interest Income

Non-interest income increased by $42, or 5.3%, for the second quarter of fiscal year 2018 from the same period last year and by $66, or 4.0%, for the first six months of fiscal year 2018 from the same period last year. Non-interest income was positively impacted by increases in debit card interchange income, gains from the sale of mortgage loans and earnings on bank owned life insurance. These increases were partially offset by a decline in gains from the sale of securities.

 

Non-Interest Expenses

Total non-interest expenses increased to $3,560, or by 7.0%, during the second quarter of fiscal year 2018, compared with $3,326 during the same year ago period. Total non-interest expenses increased to $6,953, or by 5.2%, during the first six months of fiscal year 2018, compared with $6,612 during the same year ago period. Total non-interest expenses were impacted by increases in salary, incentive and debit card processing expenses.

 

Income Taxes

Income tax expense was $489 and $735 for the three and six months ended December 31, 2017, respectively, compared to $145 and $397 for the three and six months ended December 31, 2016, respectively. The effective tax rate was 42.7% and 31.7% for the three and six months ended December 31, 2017, respectively, compared to 16.7% and 19.7% for the three and six months ended December 31, 2016, respectively. Income tax expense and the effective tax rate was higher in the 2018 fiscal year compared to the same prior year periods primarily due to the enactment of the Tax Act and increased income before income taxes. As a result of the enactment of the Tax Act, a one-time income tax expense of $253 was recorded in conjunction with revaluing the Company's net deferred tax assets and utilization of a blended tax rate. The enactment of the Tax Act required the Corporation to revalue its deferred tax assets and liabilities based upon the lower enacted federal corporate income tax rate at which the Corporation expects to recognize the benefit. During the three months ended December 31, 2017 a one-time income tax expense of $348 was recorded in conjunction with writing down its net deferred tax assets. In addition, the Company will utilize a blended tax rate for its fiscal year ending June 30, 2018 given the Tax Act lowered the federal corporate tax rate beginning January 1, 2018. As a result of utilizing a blended tax rate for its fiscal year ending June 30, 2018, the Company recognized a $95 benefit to income tax expense for both the three and six months ended December 31, 2017. 

 

Financial Condition

Total assets at December 31, 2017 were $470,282 compared to $457,883 at June 30, 2017, an increase of $12,399, or an annualized 5.4%.

 

31

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Total loans increased by $20,727, or an annualized 15.2%, from $272,867 at June 30, 2017 to $293,594 at December 31, 2017. The growth in the loan portfolio was primarily related to growth within the commercial real estate and 1-4 family residential real estate segments to borrowers within the Bank’s primary market area. The loan growth was primarily funded by an increase of $8,518, or an annualized 4.5%, in total deposits and a decline of $6,348 in available-for-sale securities.

 

Non-Performing Assets

The following table presents the aggregate amounts of non-performing assets and respective ratios as of the dates indicated.

 

   

December 31,

2017

   

June 30,

2017

   

December 31,

2016

 

Non-accrual loans

  $ 865     $ 1,187     $ 1,589  

Loans past due over 90 days and still accruing

                 

Total non-performing loans

    865       1,187       1,589  

Other real estate owned

    57       71        

Total non-performing assets

  $ 922     $ 1,258     $ 1,589  
                         

Non-performing loans to total loans

    0.29

%

    0.44

%

    0.60

%

Allowance for loan losses to total non-performing loans

    372.83

%

    259.98

%

    196.54

%

 

As of December 31, 2017, impaired loans totaled $1,765, of which $865 are included in non-accrual loans. Commercial and commercial real estate loans are classified as impaired if management determines that full collection of principal and interest, in accordance with the terms of the loan documents, is not probable. Impaired loans and non-performing loans have been considered in management’s analysis of the appropriateness of the allowance for loan losses. Management and the Board of Directors are closely monitoring these loans and believe that the prospects for recovery of principal and interest, less identified specific reserves, are favorable.

 

Contractual Obligations, Commitments, Contingent Liabilities and Off-Balance Sheet Arrangements

 

Liquidity

The objective of liquidity management is to ensure adequate cash flows to accommodate the demands of our customers and provide adequate flexibility for the Corporation to take advantage of market opportunities under both normal operating conditions and under unpredictable circumstances of industry or market stress. Cash is used to fund loans, purchase investments, fund the maturity of liabilities, and at times to fund deposit outflows and operating activities. The Corporation’s principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts from securities; borrowings; and operations. Management considers the asset position of the Corporation to be sufficiently liquid to meet normal operating needs and conditions. The Corporation’s earning assets are mainly comprised of loans and investment securities. Management continually strives to obtain the best mix of loans and investments to both maximize yield and insure the soundness of the portfolio, as well as to provide funding for loan demand as needed.

 

32

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

For the six months ended December 31, 2017, net cash inflow from operating activities was $3,484, net cash outflows from investing activities was $15,494 and net cash inflows from financing activities was $11,239. A major source of cash was $10,434 from sales, maturities, calls or principal pay downs on available-for-sale securities, $8,518 increase in deposits and $5,400 proceeds from FHLB advances. The major use of cash was a $20,967 increase in loans. Total cash and cash equivalents was $9,141 as of December 31, 2017, compared to $9,912 at June 30, 2017 and $10,850 at December 31, 2016.

 

The Bank offers several types of deposit products to its customers. We believe the rates offered by the Bank and the fees charged for them are competitive with others currently available in the market area. Deposits totaled $382,989 at December 31, 2017 compared with $374,471 at June 30, 2017.

 

To provide an additional source of liquidity, the Corporation has entered into an agreement with the FHLB of Cincinnati. At December 31, 2017, advances from the FHLB of Cincinnati totaled $17,188 compared with $12,320 at June 30, 2017. As of December 31, 2017, the Bank had the ability to borrow an additional $17,032 from the FHLB of Cincinnati based on a blanket pledge of qualifying first mortgage and multi-family loans. The Corporation considers the FHLB of Cincinnati to be a reliable source of liquidity funding, secondary to its deposit base.

 

Short-term borrowings consisted of repurchase agreements, which are financing arrangements that mature daily, and federal funds purchased from correspondent banks. The Bank pledges securities as collateral for the repurchase agreements. Short-term borrowings totaled $22,507 at December 31, 2017 and $23,986 at June 30, 2017.

 

Jumbo time deposits (those with balances of $250 and over) totaled $13,754 at December 31, 2017 and $14,252 at June 30, 2017. These deposits are monitored closely by the Corporation and are mainly priced on an individual basis. When these deposits are from a municipality, certain bank-owned securities are pledged to guarantee the safety of these public fund deposits as required by Ohio law. The Corporation has the option to use a fee-paid broker to obtain deposits from outside its normal service area as an additional source of funding. The Corporation, however, does not rely upon these deposits as a primary source of funding. Although management monitors interest rates on an ongoing basis, a quarterly rate sensitivity report is used to determine the effect of interest rate changes on the financial statements. In the opinion of management, enough assets or liabilities could be repriced over the near term (up to three years) to compensate for such changes. The spread on interest rates, or the difference between the average earning assets and the average interest-bearing liabilities, is monitored quarterly.

 

33

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Off-Balance Sheet Arrangements

In the normal course of business, to meet the financial needs of our customers, we are a party to financial instruments with off-balance sheet risk. These financial instruments generally include commitments to originate mortgage, commercial and consumer loans, and involve to varying degrees, elements of credit and interest rate risk in excess of amounts recognized in the Consolidated Balance Sheets. The maximum exposure to credit loss in the event of nonperformance by the borrower is represented by the contractual amount of those instruments. Since commitments to extend credit have a fixed expiration date or other termination clause, some commitments will expire without being drawn upon and the total commitment amounts do not necessarily represent future cash requirements. The same credit policies are used in making commitments as are used for on-balance sheet instruments and collateral is required in instances where deemed necessary. Undisbursed balances of loans closed include funds not disbursed but committed for construction projects. Unused lines of credit include funds not disbursed, but committed for home equity, commercial and consumer lines of credit. Financial standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Total unused commitments were $62,158 at December 31, 2017 and $53,742 at June 30, 2017.

 

Capital Resources

Total shareholders’ equity increased to $44,171 as of December 31, 2017 from $43,535 as of June 30, 2017. The increase was the result of net income of $1,586 for the 2018 fiscal year which was partially offset by $668 in cash dividends paid and a $372 other comprehensive loss from a decline in unrealized gains on available-for-sale securities.

 

The Bank is subject to various regulatory capital requirements administered by federal regulatory agencies. Capital adequacy guidelines and prompt corrective-action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the Corporation’s financial statements.

 

As of December 31, 2017, the Bank’s common equity tier 1 capital and tier 1 capital ratios were 12.64% and the leverage and total capital ratios were 9.00% and 13.60%, respectively. This compares with common equity tier 1 capital and tier 1 capital ratios of 13.21% and leverage and total risk-based capital ratios of 9.06% and 14.20%, respectively, as of June 30, 2017. The Bank exceeded minimum regulatory capital requirements to be considered well-capitalized for both periods. Management is not aware of any matters occurring subsequent to December 31, 2017 that would cause the Bank’s capital category to change.

 

34

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Critical Accounting Policies

The financial condition and results of operations for the Corporation presented in the Consolidated Financial Statements, accompanying notes to the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations are, to a large degree, dependent upon the Corporation’s accounting policies. The selection and application of these accounting policies involve judgments, estimates and uncertainties that are susceptible to change.

 

The Corporation has identified the appropriateness of the allowance for loan losses as a critical accounting policy and an understanding of this policy is necessary to understand the financial statements. Critical accounting policies are those policies that require management’s most difficult, subjective or complex judgments often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Note one (Summary of Significant Accounting Policies - Allowance for Loan Losses), note three (Loans) and Management’s Discussion and Analysis of Financial Condition and Results of Operation (Critical Accounting Policies and Use of Significant Estimates) of the 2017 Form 10-K provide detail with regard to the Corporation’s accounting for the allowance for loan losses. There have been no significant changes in the application of accounting policies since June 30, 2017.

 

Forward-Looking Statements

When used in this report (including information incorporated by reference in this report), the words or phrases “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “believe” or similar expressions are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements may involve risks and uncertainties that are difficult to predict, may be beyond the Corporation’s control, and could cause actual results to differ materially from those described in such statements. Any such forward-looking statements are made only as of the date of this report or the respective dates of the relevant incorporated documents, as the case may be, and, except as required by law, the Corporation undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances. Factors that could cause actual results for future periods to differ materially from those anticipated or projected include, but are not limited to:

 

 

material unforeseen changes in the financial condition or results of Consumers National Bank’s customers;

 

regional and national economic conditions becoming less favorable than expected, resulting in, among other things, a deterioration in credit quality of assets and the underlying value of collateral could prove to be less valuable than otherwise assumed or debtors being unable to meet their obligations;

 

rapid fluctuations in market interest rates could result in changes in fair market valuations and net interest income;

 

pricing and liquidity pressures that may result in a rising market rate environment;

 

competitive pressures on product pricing and services;

 

the economic impact from the oil and gas activity in the region could be less than expected or the timeline for development could be longer than anticipated; and

 

the nature, extent, and timing of government and regulatory actions.

 

The risks and uncertainties identified above are not the only risks the Corporation faces. Additional risks and uncertainties not presently known to the Corporation or that the Corporation currently believes to be immaterial also may adversely affect the Corporation. Should any known or unknown risks and uncertainties develop into actual events, those developments could have material adverse effects on the Corporation’s business, financial condition and results of operations.

 

35

 

 

CONSUMERS BANCORP, INC.

Management's Discussion and Analysis of Financial Condition

and Results of Operations (continued)

 

(Dollars in thousands, except per share data)

 

Item 4 – Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by the report, an evaluation was performed under the supervision and with the participation of the Corporation’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15e. Based on the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Corporation’s disclosure controls and procedures were effective as of December 31, 2017.

 

Changes in Internal Controls Over Financial Reporting

There have not been any changes in the Corporation’s internal control over financial reporting that occurred during the Corporation’s last quarter that have materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

 

36

 

 

CONSUMERS BANCORP, INC.

 

PART II – OTHER INFORMATION

 

Item 1 – Legal Proceedings

None

 

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds

None

 

Item 3 – Defaults Upon Senior Securities

None

 

Item 4 – Mine Safety Disclosures

Not Applicable

 

Item 5 – Other Information

None 

 

Item 6 – Exhibits

 

Exhibit

Number 

Description

Exhibit 11

Statement regarding Computation of Per Share Earnings (included in Note 5 to the Consolidated Financial Statements).

   

Exhibit 31.1

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.

   

Exhibit 31.2

Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.

   

Exhibit 32.1

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes Oxley Act of 2002.

   

Exhibit 101

The following materials from Consumers Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended December 31, 2017, formatted in XBRL (Extensible Business Reporting Language) include: (1) Unaudited Consolidated Balance Sheets, (2) Unaudited Consolidated Statements of Income, (3) Unaudited Consolidated Statements of Comprehensive Income, (4) Unaudited Consolidated Statement of Changes in Shareholders’ Equity, (5) Unaudited Condensed Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Condensed Consolidated Financial Statements.

 

37

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

CONSUMERS BANCORP, INC.

                 (Registrant)

 

 

Date: February 14, 2018

/s/ Ralph J. Lober                      

Ralph J. Lober, II

President & Chief Executive Officer

(principal executive officer)

 

 

Date: February 14, 2018

/s/ Renee K. Wood                    

Renee K. Wood

Chief Financial Officer & Treasurer

(principal financial officer)

 

38